Highlights

[PTARAS] QoQ Quarter Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     71.80%    YoY -     54.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,892 43,380 50,706 42,434 36,019 43,686 49,060 -1.59%
  QoQ % 10.40% -14.45% 19.49% 17.81% -17.55% -10.95% -
  Horiz. % 97.62% 88.42% 103.36% 86.49% 73.42% 89.05% 100.00%
PBT 17,895 14,130 20,015 17,645 10,626 18,866 15,349 10.74%
  QoQ % 26.65% -29.40% 13.43% 66.05% -43.68% 22.91% -
  Horiz. % 116.59% 92.06% 130.40% 114.96% 69.23% 122.91% 100.00%
Tax -4,168 -3,586 -3,862 -3,832 -2,586 -4,555 -4,570 -5.94%
  QoQ % -16.23% 7.15% -0.78% -48.18% 43.23% 0.33% -
  Horiz. % 91.20% 78.47% 84.51% 83.85% 56.59% 99.67% 100.00%
NP 13,727 10,544 16,153 13,813 8,040 14,311 10,779 17.44%
  QoQ % 30.19% -34.72% 16.94% 71.80% -43.82% 32.77% -
  Horiz. % 127.35% 97.82% 149.86% 128.15% 74.59% 132.77% 100.00%
NP to SH 13,727 10,544 16,153 13,813 8,040 14,311 10,779 17.44%
  QoQ % 30.19% -34.72% 16.94% 71.80% -43.82% 32.77% -
  Horiz. % 127.35% 97.82% 149.86% 128.15% 74.59% 132.77% 100.00%
Tax Rate 23.29 % 25.38 % 19.30 % 21.72 % 24.34 % 24.14 % 29.77 % -15.06%
  QoQ % -8.23% 31.50% -11.14% -10.76% 0.83% -18.91% -
  Horiz. % 78.23% 85.25% 64.83% 72.96% 81.76% 81.09% 100.00%
Total Cost 34,165 32,836 34,553 28,621 27,979 29,375 38,281 -7.28%
  QoQ % 4.05% -4.97% 20.73% 2.29% -4.75% -23.26% -
  Horiz. % 89.25% 85.78% 90.26% 74.77% 73.09% 76.74% 100.00%
Net Worth 284,116 282,770 272,431 266,678 254,868 251,042 160,168 46.38%
  QoQ % 0.48% 3.80% 2.16% 4.63% 1.52% 56.74% -
  Horiz. % 177.39% 176.55% 170.09% 166.50% 159.12% 156.74% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 12,054 7,984 - - 10,010 -
  QoQ % 0.00% 0.00% 50.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.42% 79.76% 0.00% 0.00% 100.00%
Div Payout % - % - % 74.63 % 57.80 % - % - % 92.87 % -
  QoQ % 0.00% 0.00% 29.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.36% 62.24% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 284,116 282,770 272,431 266,678 254,868 251,042 160,168 46.38%
  QoQ % 0.48% 3.80% 2.16% 4.63% 1.52% 56.74% -
  Horiz. % 177.39% 176.55% 170.09% 166.50% 159.12% 156.74% 100.00%
NOSH 159,616 79,878 80,363 79,843 80,400 79,949 80,084 58.18%
  QoQ % 99.82% -0.60% 0.65% -0.69% 0.56% -0.17% -
  Horiz. % 199.31% 99.74% 100.35% 99.70% 100.39% 99.83% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.66 % 24.31 % 31.86 % 32.55 % 22.32 % 32.76 % 21.97 % 19.33%
  QoQ % 17.89% -23.70% -2.12% 45.83% -31.87% 49.11% -
  Horiz. % 130.45% 110.65% 145.02% 148.16% 101.59% 149.11% 100.00%
ROE 4.83 % 3.73 % 5.93 % 5.18 % 3.15 % 5.70 % 6.73 % -19.79%
  QoQ % 29.49% -37.10% 14.48% 64.44% -44.74% -15.30% -
  Horiz. % 71.77% 55.42% 88.11% 76.97% 46.81% 84.70% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.00 54.31 63.10 53.15 44.80 54.64 61.26 -37.79%
  QoQ % -44.76% -13.93% 18.72% 18.64% -18.01% -10.81% -
  Horiz. % 48.97% 88.65% 103.00% 86.76% 73.13% 89.19% 100.00%
EPS 8.60 13.20 20.10 17.30 10.00 17.90 13.50 -25.90%
  QoQ % -34.85% -34.33% 16.18% 73.00% -44.13% 32.59% -
  Horiz. % 63.70% 97.78% 148.89% 128.15% 74.07% 132.59% 100.00%
DPS 0.00 0.00 15.00 10.00 0.00 0.00 12.50 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 80.00% 0.00% 0.00% 100.00%
NAPS 1.7800 3.5400 3.3900 3.3400 3.1700 3.1400 2.0000 -7.46%
  QoQ % -49.72% 4.42% 1.50% 5.36% 0.96% 57.00% -
  Horiz. % 89.00% 177.00% 169.50% 167.00% 158.50% 157.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.87 26.15 30.57 25.58 21.72 26.34 29.58 -1.60%
  QoQ % 10.40% -14.46% 19.51% 17.77% -17.54% -10.95% -
  Horiz. % 97.60% 88.40% 103.35% 86.48% 73.43% 89.05% 100.00%
EPS 8.28 6.36 9.74 8.33 4.85 8.63 6.50 17.46%
  QoQ % 30.19% -34.70% 16.93% 71.75% -43.80% 32.77% -
  Horiz. % 127.38% 97.85% 149.85% 128.15% 74.62% 132.77% 100.00%
DPS 0.00 0.00 7.27 4.81 0.00 0.00 6.04 -
  QoQ % 0.00% 0.00% 51.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.36% 79.64% 0.00% 0.00% 100.00%
NAPS 1.7129 1.7048 1.6425 1.6078 1.5366 1.5135 0.9657 46.38%
  QoQ % 0.48% 3.79% 2.16% 4.63% 1.53% 56.73% -
  Horiz. % 177.37% 176.54% 170.08% 166.49% 159.12% 156.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.8600 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 -
P/RPS 9.53 10.79 7.64 5.57 6.88 5.53 4.39 67.42%
  QoQ % -11.68% 41.23% 37.16% -19.04% 24.41% 25.97% -
  Horiz. % 217.08% 245.79% 174.03% 126.88% 156.72% 125.97% 100.00%
P/EPS 33.26 44.39 23.98 17.11 30.80 16.87 19.99 40.28%
  QoQ % -25.07% 85.11% 40.15% -44.45% 82.57% -15.61% -
  Horiz. % 166.38% 222.06% 119.96% 85.59% 154.08% 84.39% 100.00%
EY 3.01 2.25 4.17 5.84 3.25 5.93 5.00 -28.64%
  QoQ % 33.78% -46.04% -28.60% 79.69% -45.19% 18.60% -
  Horiz. % 60.20% 45.00% 83.40% 116.80% 65.00% 118.60% 100.00%
DY 0.00 0.00 3.11 3.38 0.00 0.00 4.65 -
  QoQ % 0.00% 0.00% -7.99% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.88% 72.69% 0.00% 0.00% 100.00%
P/NAPS 1.61 1.66 1.42 0.89 0.97 0.96 1.35 12.42%
  QoQ % -3.01% 16.90% 59.55% -8.25% 1.04% -28.89% -
  Horiz. % 119.26% 122.96% 105.19% 65.93% 71.85% 71.11% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 -
Price 2.8500 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 -
P/RPS 9.50 11.60 8.30 7.09 6.54 5.78 4.60 61.96%
  QoQ % -18.10% 39.76% 17.07% 8.41% 13.15% 25.65% -
  Horiz. % 206.52% 252.17% 180.43% 154.13% 142.17% 125.65% 100.00%
P/EPS 33.14 47.73 26.07 21.79 29.30 17.65 20.95 35.65%
  QoQ % -30.57% 83.08% 19.64% -25.63% 66.01% -15.75% -
  Horiz. % 158.19% 227.83% 124.44% 104.01% 139.86% 84.25% 100.00%
EY 3.02 2.10 3.84 4.59 3.41 5.66 4.77 -26.21%
  QoQ % 43.81% -45.31% -16.34% 34.60% -39.75% 18.66% -
  Horiz. % 63.31% 44.03% 80.50% 96.23% 71.49% 118.66% 100.00%
DY 0.00 0.00 2.86 2.65 0.00 0.00 4.43 -
  QoQ % 0.00% 0.00% 7.92% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.56% 59.82% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.78 1.55 1.13 0.92 1.01 1.41 8.77%
  QoQ % -10.11% 14.84% 37.17% 22.83% -8.91% -28.37% -
  Horiz. % 113.48% 126.24% 109.93% 80.14% 65.25% 71.63% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

414  309  538  655 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.87-0.10 
 IWCITY 1.18-0.14 
 IRIS 0.185+0.015 
 EKOVEST-WB 0.37-0.11 
 BARAKAH 0.095+0.005 
 IMPIANA 0.055-0.01 
 SAPNRG 0.33+0.005 
 MTRONIC-WA 0.03+0.025 
 VELESTO 0.315+0.01 
 ARMADA 0.20-0.005 
Partners & Brokers